For saleSingle family
$179,600
1035 Magnolia Ave E
Saint Paul MN 55106
3 beds, 1 bath, 801 sqft
1035 Magnolia Ave E is a 3 beds, 1 bath, 801 sqft single family home for sale at $179,600 in Saint Paul MN 55106. At 20% down it rents for an estimated $1,900/mo and returns $618/mo a month at a 10.8% cap rate.
The deal math
Modelled at 20% down on a 30-year loan at current market rates, before management, vacancy and maintenance reserves.
- Estimated rent
- $1,900/mo
- Monthly cash flow
- $618/mo
- Cap rate
- 10.8%
- Cash-on-cash
- 20.6%
- Max offer
- $179,600
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading